Detached NE5 4 beds 3 baths

The Salisbury, Scholars Gardens, Newcastle Upon Tyne NE5

North East, England · NE5

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£37,467

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£113,851

↗ 29%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,096	£24,457	£24,824	£25,445	£26,081	£124,904
Total Expenses	£15,619	£15,667	£15,714	£15,787	£15,861	£78,648
Profit Before Tax	£8,477	£8,790	£9,110	£9,658	£10,220	£46,255
Profit After Tax	£6,867	£7,120	£7,379	£7,823	£8,278	£37,467
Change In Property Value	£13,825	£22,485	£25,879	£27,431	£24,231	£113,851
Net Return	£20,692	£29,605	£33,258	£35,254	£32,509	£151,318
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	16%	23%	26%	28%	26%	119%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change